Property Info
- MLS O6326762
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2683
- Foundation Slab
- Min Lease Slab
- HOA Fees $191.00
Interior Features
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate4.6 | Gross Yield6.3% | Annual Rent$43,200.00 | Property Taxes$9,011.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $9,011.66 | $45,058.30 | $90,116.60 | |||
| Net Cash Flow | $34,188.34 | $170,941.70 | $341,883.40 | |||
| HOA Fees | $2,292.00 | $11,460.00 | $22,920.00 |